
|
Name |
Current plan |
Fact as of 01.07.2025 |
% of execution |
Deviation from the plan for the period |
|
RECEIPTS |
5544271,5 |
5560820,4 |
100,3 |
16548,9 |
|
Income, including |
5408865,5 |
5475814,7 |
101,2 |
66949,2 |
|
Income (1-3 categories) |
2564674,8 |
2732624,0 |
106,5 |
167949,2 |
|
Tax revenue |
2534629,8 |
2699495,4 |
106,5 |
164865,6 |
|
Non-tax receipts |
12607,0 |
15904,6 |
126,2 |
3297,6 |
|
Proceeds from the sale of fixed assets |
17438,0 |
17224,0 |
98,8 |
-214,0 |
|
Receipt of transfers |
2844190,7 |
2743190,7 |
96,4 |
-101000,0 |
|
Repayment of budget loans |
135406,0 |
85005,7 |
62,8 |
-50400,3 |
|
EXPENSES |
5394807,8 |
5393789,9 |
100,0 |
-1017,9 |
|
Costs |
5394807,8 |
5393789,9 |
100,0 |
-1017,9 |
|
Budget loans |
|
|
|
|
|
Acquisition of financial assets |
|
|
|
|
|
BUDGET DEFICIT (SURPLUS) |
149463,7 |
167030,5 |
|
|
|
Receipt of loans |
|
|
|
|
|
Repayment of loans |
135406,0 |
135406,0 |
100,0 |
|
|
USED BUDGET BALANCES |
-14057,7 |
-31624,5 |
|
|